The WACC of Thermo Fisher Scientific Inc (TMO) is 9.2%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.80% | 10.00% |
| Tax rate | 9.00% - 10.10% | 9.55% |
| Cost of debt | 4.00% - 5.40% | 4.70% |
| WACC | 7.5% - 10.8% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.93 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.80% |
| Tax rate | 9.00% | 10.10% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 5.40% |
| After-tax WACC | 7.5% | 10.8% |
| Selected WACC | 9.2% | |